Nifty
Sensex
:
:
10713.05
35621.47
-50.35 (-0.47%)
-153.41 (-0.43%)

Auto Ancillary

Rating :
N/A

BSE: 517296 | NSE: PHOENIXLL

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 614.18
  • 20.05
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 664.85
  • N/A
  • 3.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.93%
  • 3.53%
  • 31.55%
  • FII
  • DII
  • Others
  • 0.14%
  • 0.13%
  • 2.72%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.79
  • 14.44
  • 17.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 2.87
  • 2.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.99
  • 9.81
  • 9.09

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
327.87
365.85
494.03
482.81
451.84
418.78
436.94
384.06
Net Sales Growth
-
-10.38%
-25.95%
2.32%
6.85%
7.89%
-4.16%
13.77%
 
Cost Of Goods Sold
-
170.54
186.14
274.08
303.14
248.09
238.32
271.24
225.45
Gross Profit
-
157.32
179.71
219.95
179.68
203.75
180.47
165.70
158.61
GP Margin
-
47.98%
49.12%
44.52%
37.22%
45.09%
43.09%
37.92%
41.30%
Total Expenditure
-
284.78
319.45
447.24
486.55
411.07
401.71
427.65
354.17
Power & Fuel Cost
-
13.60
13.73
17.31
20.95
22.17
22.62
18.89
14.99
% Of Sales
-
4.15%
3.75%
3.50%
4.34%
4.91%
5.40%
4.32%
3.90%
Employee Cost
-
47.54
53.08
63.84
63.63
54.46
49.99
42.10
35.53
% Of Sales
-
14.50%
14.51%
12.92%
13.18%
12.05%
11.94%
9.64%
9.25%
Manufacturing Exp.
-
20.81
20.92
28.77
30.69
30.97
30.19
32.99
33.85
% Of Sales
-
6.35%
5.72%
5.82%
6.36%
6.85%
7.21%
7.55%
8.81%
General & Admin Exp.
-
18.59
20.31
29.45
27.97
20.19
20.07
18.90
16.39
% Of Sales
-
5.67%
5.55%
5.96%
5.79%
4.47%
4.79%
4.33%
4.27%
Selling & Distn. Exp.
-
9.95
18.51
30.54
25.60
23.47
23.16
19.37
15.81
% Of Sales
-
3.03%
5.06%
6.18%
5.30%
5.19%
5.53%
4.43%
4.12%
Miscellaneous Exp.
-
3.74
6.75
3.26
14.57
11.72
17.37
24.16
12.16
% Of Sales
-
1.14%
1.85%
0.66%
3.02%
2.59%
4.15%
5.53%
3.17%
EBITDA
-
43.09
46.40
46.79
-3.74
40.77
17.07
9.29
29.89
EBITDA Margin
-
13.14%
12.68%
9.47%
-0.77%
9.02%
4.08%
2.13%
7.78%
Other Income
-
8.68
2.41
20.15
17.60
3.71
1.62
0.36
1.35
Interest
-
6.29
7.32
16.29
21.55
22.85
16.60
16.66
16.59
Depreciation
-
9.11
11.92
15.02
15.88
14.09
13.45
13.00
11.44
PBT
-
36.36
29.57
35.63
-23.57
7.54
-11.35
-20.01
3.22
Tax
-
13.46
10.00
11.41
0.50
-2.06
-1.24
-0.03
1.59
Tax Rate
-
37.02%
33.82%
14.66%
-2.12%
-56.44%
10.93%
0.15%
49.38%
PAT
-
22.90
19.57
66.39
-24.07
5.70
-10.11
-19.98
1.63
PAT before Minority Interest
-
22.90
19.57
66.39
-24.07
5.70
-10.11
-19.98
1.63
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
6.98%
5.35%
13.44%
-4.99%
1.26%
-2.41%
-4.57%
0.42%
PAT Growth
-
17.02%
-70.52%
-
-
-
-
-
 
Unadjusted EPS
-
8.17
6.99
23.70
-8.59
2.04
-3.61
-7.13
0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
142.52
117.18
115.82
106.57
130.78
125.07
135.19
155.17
Share Capital
28.02
28.02
41.18
41.18
41.18
41.18
41.18
41.18
Total Reserves
114.50
89.16
74.65
65.39
89.60
83.89
94.01
113.99
Non-Current Liabilities
9.08
2.73
3.11
15.69
12.07
7.19
136.08
132.25
Secured Loans
6.71
0.11
0.00
10.50
8.00
0.00
132.43
128.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.41
4.52
4.23
5.10
3.97
5.13
0.00
0.00
Current Liabilities
107.26
116.16
165.80
289.24
222.63
204.54
59.45
52.97
Trade Payables
33.60
46.96
57.76
102.32
61.33
44.98
33.40
34.88
Other Current Liabilities
11.18
9.13
19.45
36.81
13.13
21.89
15.60
8.73
Short Term Borrowings
57.35
55.97
48.15
132.64
141.06
132.54
0.00
0.00
Short Term Provisions
5.13
4.11
40.44
17.47
7.11
5.13
10.45
9.37
Total Liabilities
258.86
236.07
284.73
411.50
365.48
336.80
330.72
340.39
Net Block
51.44
52.56
67.87
126.24
102.64
110.21
105.88
114.27
Gross Block
205.58
195.27
212.75
346.05
291.69
285.95
268.51
265.46
Accumulated Depreciation
154.14
142.70
144.88
219.80
189.05
175.74
162.63
151.18
Non Current Assets
68.06
62.93
78.37
131.03
106.75
121.46
118.05
122.66
Capital Work in Progress
0.97
0.38
0.06
0.00
0.39
2.60
12.17
8.34
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.25
0.00
0.05
Long Term Loans & Adv.
15.62
9.95
10.45
3.76
3.62
8.40
0.00
0.00
Other Non Current Assets
0.04
0.04
0.00
1.02
0.10
0.00
0.00
0.00
Current Assets
190.80
173.15
206.36
280.46
258.73
215.34
212.66
217.74
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
78.31
79.51
96.80
133.10
99.83
78.98
88.34
118.62
Sundry Debtors
71.10
58.07
56.70
103.91
123.21
106.25
98.06
75.69
Cash & Bank
14.31
7.34
24.26
27.10
24.79
24.49
13.77
7.21
Other Current Assets
27.08
2.20
1.47
2.16
10.91
5.62
12.49
16.22
Short Term Loans & Adv.
25.46
26.02
27.14
14.19
9.87
4.47
12.18
15.35
Net Current Assets
83.53
56.98
40.56
-8.77
36.10
10.80
153.21
164.76
Total Assets
258.86
236.08
284.73
411.49
365.48
336.80
330.71
340.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
18.09
44.63
-10.52
33.73
-1.01
39.01
28.30
28.72
PBT
36.36
29.57
77.81
-23.57
3.65
-11.35
-15.85
5.82
Adjustment
11.80
17.09
-30.64
36.24
48.90
40.29
41.90
24.52
Changes in Working Capital
-22.06
7.42
-21.35
21.13
-48.61
6.44
3.03
1.60
Cash after chg. in Working capital
26.10
54.08
25.82
33.80
3.94
35.38
29.08
31.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.01
-9.45
-36.34
-0.07
-4.94
3.63
-0.78
-3.22
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-16.52
-3.03
89.23
-3.89
-1.18
-13.45
-10.34
-19.47
Net Fixed Assets
-4.98
6.07
143.22
-1.81
-3.53
-7.87
-6.88
Net Investments
-11.21
0.00
-78.98
-0.29
0.25
-0.25
0.05
Others
-0.33
-9.10
24.99
-1.79
2.10
-5.33
-3.51
Cash from Financing Activity
4.81
-56.79
-71.74
-42.96
3.75
-14.84
-11.41
-4.61
Net Cash Inflow / Outflow
6.38
-15.19
6.97
-13.12
1.56
10.72
6.56
4.65
Opening Cash & Equivalents
7.25
23.16
14.60
23.26
21.70
13.77
7.21
2.57
Closing Cash & Equivalent
14.20
7.25
23.16
14.60
23.26
24.49
13.77
7.21

Financial Ratios

Standalone /

Consolidated
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
50.86
41.82
36.64
33.34
41.98
39.94
43.55
50.68
ROA
9.25%
7.52%
19.07%
-6.20%
1.62%
-3.03%
-5.96%
0.48%
ROE
17.64%
17.81%
67.72%
-22.82%
4.97%
-8.65%
-15.14%
1.15%
ROCE
22.40%
21.22%
42.14%
-0.72%
9.73%
2.00%
-1.22%
6.99%
Fixed Asset Turnover
1.73
1.88
1.82
1.56
1.61
1.70
1.78
1.51
Receivable days
67.85
54.67
57.55
83.52
90.03
78.94
66.62
68.84
Inventory Days
82.89
83.98
82.38
85.66
70.16
64.65
79.36
107.88
Payable days
43.80
46.25
56.98
54.10
34.64
27.38
23.22
26.54
Cash Conversion Cycle
106.94
92.41
82.96
115.09
125.56
116.21
122.76
150.18
Total Debt/Equity
0.46
0.48
0.51
1.55
1.19
1.06
0.98
0.83
Interest Cover
6.78
5.04
5.78
-0.09
1.16
0.32
-0.20
1.19

Annual Reports:

News Update:


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.